[JOHAN] QoQ TTM Result on 31-Oct-2015 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -9.68%
YoY- -186.1%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 201,599 209,276 221,862 219,920 214,357 218,155 224,632 -6.96%
PBT -44,290 -45,772 -47,968 -72,974 -44,286 -35,065 -25,074 46.17%
Tax 30,384 30,022 34,691 27,918 3,450 3,120 8,451 134.87%
NP -13,906 -15,750 -13,277 -45,056 -40,836 -31,945 -16,623 -11.22%
-
NP to SH -12,862 -14,931 -13,135 -44,663 -40,720 -31,960 -16,387 -14.92%
-
Tax Rate - - - - - - - -
Total Cost 215,505 225,026 235,139 264,976 255,193 250,100 241,255 -7.25%
-
Net Worth 193,611 200,994 206,682 195,663 202,122 220,996 20,803,708 -95.58%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 193,611 200,994 206,682 195,663 202,122 220,996 20,803,708 -95.58%
NOSH 622,544 625,760 621,601 606,519 620,197 682,931 627,184 -0.49%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -6.90% -7.53% -5.98% -20.49% -19.05% -14.64% -7.40% -
ROE -6.64% -7.43% -6.36% -22.83% -20.15% -14.46% -0.08% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 32.38 33.44 35.69 36.26 34.56 31.94 35.82 -6.51%
EPS -2.07 -2.39 -2.11 -7.36 -6.57 -4.68 -2.61 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3212 0.3325 0.3226 0.3259 0.3236 33.17 -95.56%
Adjusted Per Share Value based on latest NOSH - 606,519
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 17.26 17.92 18.99 18.83 18.35 18.68 19.23 -6.95%
EPS -1.10 -1.28 -1.12 -3.82 -3.49 -2.74 -1.40 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1658 0.1721 0.1769 0.1675 0.173 0.1892 17.811 -95.58%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.115 0.12 0.115 0.145 0.175 0.185 0.195 -
P/RPS 0.36 0.36 0.32 0.40 0.51 0.58 0.54 -23.70%
P/EPS -5.57 -5.03 -5.44 -1.97 -2.67 -3.95 -7.46 -17.71%
EY -17.97 -19.88 -18.37 -50.78 -37.52 -25.30 -13.40 21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.45 0.54 0.57 0.01 1012.81%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 28/06/16 25/03/16 08/12/15 14/09/15 06/07/15 24/03/15 -
Price 0.19 0.12 0.115 0.14 0.13 0.16 0.195 -
P/RPS 0.59 0.36 0.32 0.39 0.38 0.50 0.54 6.08%
P/EPS -9.20 -5.03 -5.44 -1.90 -1.98 -3.42 -7.46 15.01%
EY -10.87 -19.88 -18.37 -52.60 -50.51 -29.25 -13.40 -13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.37 0.35 0.43 0.40 0.49 0.01 1453.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment